In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Non-current Assets | |||||
| + Property, Plant & Equipment | 23.6 | 56.0 | 140.4 | 140.4 | |
| + Capital Work-in-Progress | 4.8 | 5.6 | 1.7 | 1.7 | |
| + Other Intangibles | 4.1 | 4.0 | 4.3 | 4.3 | |
| + Intangibles under Development | 0.0 | 0.9 | 13.8 | 13.8 | |
| + Non-current Investments | 4.7 | 54.4 | 263.9 | 263.9 | |
| + Long-term Loans | 0.1 | 0.1 | 0.2 | 0.2 | |
| Non-current Financial Assets | 4.8 | 54.5 | 264.0 | 264.0 | |
| + Deferred Tax Assets | 4.4 | 8.7 | 25.3 | 25.3 | |
| + Other Non-current Assets | 75.1 | 125.4 | 224.4 | 224.4 | |
| Total Non-current Assets | 116.7 | 255.0 | 673.9 | 673.9 | |
| Current Assets | |||||
| + Inventories | 53.8 | 105.7 | 192.6 | 192.6 | |
| + Trade Receivables | 27.2 | 40.5 | 73.5 | 73.5 | |
| + Cash & Cash Equivalents | 0.7 | 2.1 | 7.8 | 7.8 | |
| + Other Bank Balances | 0.3 | 1.5 | 87.8 | 87.8 | |
| + Short-term Loans | 16.6 | 17.0 | 36.9 | 36.9 | |
| Current Financial Assets | 44.8 | 61.1 | 206.0 | 206.0 | |
| + Other Current Assets | 13.0 | 17.4 | 58.5 | 58.5 | |
| Total Current Assets | 111.6 | 184.2 | 457.2 | 457.2 | |
| Total Assets | 228.3 | 439.1 | 1,131.1 | 1,131.1 | |
| Equity | |||||
| + Equity Share Capital | 25.8 | 28.6 | 34.6 | 34.6 | |
| + Other Equity / Reserves | 64.1 | 195.0 | 658.9 | 658.9 | |
| Equity — Owners of Parent | 90.0 | 223.7 | 693.5 | 693.5 | |
| + Minority Interest | 0.0 | 3.5 | 2.7 | 2.7 | |
| Total Equity | 90.0 | 227.2 | 696.2 | 696.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 5.0 | 6.4 | 6.4 | |
| + Other Non-current Financial Liab | 63.2 | 102.6 | 183.6 | 183.6 | |
| Non-current Financial Liabilities | 63.2 | 107.5 | 189.9 | 189.9 | |
| + Provisions — Non-current | 1.5 | 3.8 | 7.7 | 7.7 | |
| Non-current Liabilities | 64.7 | 111.4 | 197.6 | 197.6 | |
| + Borrowings — Current | 14.7 | 0.6 | 22.4 | 22.4 | |
| + Trade Payables | 33.6 | 42.4 | 104.6 | 104.6 | |
| + Other Current Financial Liab | 17.4 | 31.4 | 58.1 | 58.1 | |
| Current Financial Liabilities | 65.7 | 74.5 | 185.1 | 185.1 | |
| + Provisions — Current | 6.3 | 16.1 | 40.2 | 40.2 | |
| + Other Current Liabilities | 1.6 | 10.1 | 12.0 | 12.0 | |
| Current Liabilities | 73.7 | 100.6 | 237.3 | 237.3 | |
| Total Liabilities | 138.4 | 212.0 | 434.9 | 434.9 | |
| Total Equity & Liabilities | 228.3 | 439.1 | 1,131.1 | 1,131.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 12.5 | 24.8 | 24.8 | |
| + Dues to Other Creditors — Current | — | 29.9 | 79.8 | 79.8 | |